Asure Software, Inc.
NASDAQ:ASUR
12.12 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11.248 | 20.736 | 23.166 | 30.317 | 32.787 | 21.613 | 21.438 | 17.01 | 10.885 | 14.094 | 12.054 | 13.427 | 11.506 | 20.292 | 24.29 | 28.577 | 12.939 | 29.259 | 20.78 | 28.826 | 12.576 | 14.656 | 16.591 | 15.444 | 19.194 | 46.845 | 25.808 | 27.792 | 27.464 | 30.419 | 2.288 | 12.767 | 0.289 | 0.283 | 0.553 | 1.158 | 0.122 | 0.213 | 0.274 | 0.32 | 1.637 | 2.005 | 1.672 | 3.938 | 3.106 | 3.295 | 1.588 | 2.177 | 2.746 | 1.493 | 1.189 | 1.067 | 6.082 | 2.026 | 1.375 | 1.07 | 0.837 | 0.705 | 1.991 | 1.651 | 4.375 | 8.194 | 9.056 | 10.554 | 12.062 | 12.812 | 13.939 | 15.925 | 33.524 | 24.614 | 16.489 | 15.038 | 16.206 | 14.61 | 15.599 | 15.92 | 15.211 | 18.47 | 21.969 | 20.157 | 19.051 | 17.434 | 18.497 | 19.439 | 21.201 | 13.647 | 17.383 | 11.894 | 17.237 | 13.327 | 17.392 | 19.277 | 15.848 | 6.635 | 9.819 | 4.855 | 6.868 | 3.455 | 9.1 | 11.3 | 7.8 | 7.8 | 8 | 5.4 | 15.191 | 8.4 | 6.3 | 6.1 | 4.8 | 1.2 | 1.5 | 1.5 | 1.9 | 1.9 | 2.9 | 7.4 | 2.3 | 2.4 | 4.2 | 4.6 | 2.7 | 3.8 | 0.8 | 3.4 | 2.8 | 1.9 | 28.5 | 30.3 | 1.6 | 3.1 | 1.8 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122.206 | 71.176 | 48.856 | 66.773 | 42.328 | 23.217 | 28.427 | 30.544 | 22.981 | 12.264 | 24.525 | 28.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.303 | 5.339 | 2.915 | 3.074 | 3.289 | 2.627 | 3.31 | 3.862 | 3.551 | 1.538 | 1.533 | 1.527 | 0 | 0 | 0 | 0 | 1.389 | 1.487 | 1.488 | 1.352 | 1.558 | 2.49 | 3.675 | 6.403 | 7.032 | 3.845 | 0.701 | 1.216 | 2.709 | 2.715 | 1.974 | 2.996 | 2.041 | 6.128 | 15.552 | 24.868 | 34.764 | 39.742 | 36.504 | 1.4 | 1.4 | 4.3 | 0 | 0 | 0 | 14.484 | 0 | 0 | 0 | 20.299 | 0 | 0 | 0 | 48.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 11.248 | 20.736 | 23.166 | 30.317 | 32.787 | 21.613 | 21.438 | 17.01 | 10.885 | 14.094 | 12.054 | 13.427 | 11.506 | 20.292 | 24.29 | 28.577 | 12.939 | 29.259 | 20.78 | 28.826 | 12.576 | 14.656 | 16.591 | 15.444 | 19.194 | 46.845 | 25.808 | 27.792 | 27.464 | 30.419 | 2.288 | 12.767 | 0.289 | 0.283 | 0.553 | 1.158 | 0.122 | 0.213 | 0.274 | 0.32 | 1.637 | 2.005 | 1.672 | 3.938 | 3.106 | 3.295 | 1.588 | 2.177 | 2.746 | 1.493 | 1.189 | 1.067 | 6.082 | 2.026 | 1.375 | 1.07 | 0.837 | 0.705 | 1.991 | 2.954 | 9.714 | 11.109 | 12.13 | 13.843 | 14.689 | 16.122 | 17.801 | 19.476 | 35.062 | 26.147 | 18.016 | 15.038 | 16.206 | 14.61 | 15.599 | 17.309 | 16.698 | 19.958 | 23.321 | 21.715 | 21.541 | 21.109 | 24.9 | 26.471 | 25.046 | 14.348 | 18.599 | 14.603 | 19.952 | 15.301 | 20.388 | 21.318 | 21.976 | 22.187 | 34.687 | 39.619 | 46.61 | 39.959 | 10.5 | 12.7 | 12.1 | 7.8 | 8 | 5.4 | 29.675 | 8.4 | 6.3 | 6.1 | 4.8 | 1.2 | 1.5 | 1.5 | 1.9 | 1.9 | 2.9 | 7.4 | 2.3 | 2.4 | 4.2 | 4.6 | 2.7 | 3.8 | 0.8 | 3.4 | 2.8 | 1.9 | 28.5 | 30.3 | 1.6 | 3.1 | 1.8 |
Net Receivables
| 17.233 | 16.273 | 15.074 | 14.202 | 15.133 | 16.629 | 14.762 | 12.123 | 6.821 | 5.736 | 6.608 | 5.308 | 4.595 | 3.482 | 3.873 | 3.848 | 5.22 | 5.541 | 4.9 | 4.808 | 15.199 | 15.597 | 14.377 | 5.102 | 18.824 | 18.126 | 13.881 | 13.361 | 13.887 | 13.05 | 8.953 | 8.108 | 6.599 | 6.18 | 4.472 | 4.671 | 4.248 | 5.159 | 4.879 | 5.295 | 3.722 | 3.428 | 4.213 | 3.902 | 3.685 | 2.985 | 3.241 | 3.059 | 3.312 | 1.627 | 1.564 | 1.579 | 1.099 | 1.039 | 1.094 | 1.301 | 1.406 | 1.003 | 1.082 | 1.576 | 1.207 | 0.901 | 1.528 | 1.333 | 1.718 | 1.551 | 1.582 | 1.476 | 1.04 | 10.806 | 0.71 | 6.091 | 0.714 | 0.724 | 1.039 | 0.694 | 0.471 | 0.525 | 0.888 | 0.34 | 0.38 | 0.711 | 1.797 | 1.32 | 9.531 | 7.873 | 1.115 | 8.712 | 1.215 | 13.422 | 5.819 | 10.588 | 13.82 | 13.356 | 12.61 | 14.935 | 23.368 | 25.983 | 28.1 | 29.5 | 38.3 | 34.2 | 35.2 | 38.6 | 40.527 | 40.6 | 37.8 | 39.9 | 43.707 | 27.1 | 26.9 | 23.5 | 22.8 | 21.8 | 18.9 | 14.5 | 16.6 | 14.6 | 12.2 | 11.4 | 10.7 | 11.5 | 10.5 | 7.2 | 7.1 | 8.2 | 6.5 | 4.7 | 3.1 | 3.8 | 1.6 |
Inventory
| 0.233 | 0.263 | 0.205 | 0.155 | 0.093 | 0.134 | 0.218 | 0.251 | 0.323 | 0.289 | 0.286 | 0.246 | 0.303 | 0.279 | 0.349 | 0.449 | 0.408 | 0.55 | 0.572 | 0.656 | 5.061 | 5.164 | 4.121 | 3.117 | 1.265 | 1.911 | 0.719 | 0.509 | 0.781 | 0.491 | 0.53 | 0.487 | 0.616 | 0.516 | 0.634 | 0.784 | 0.7 | 0.313 | 0.263 | 0.17 | 0.318 | 0.26 | 0.079 | 0.077 | 0.17 | 0.26 | 0.348 | 0.266 | 0.174 | 0.156 | 0.113 | 0.116 | 0.006 | 0.01 | 0.023 | 0.025 | 0.085 | 0.083 | 0.024 | 0.031 | 0.003 | 0.003 | 0.031 | 0.058 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.635 | 0.04 | 0.592 | 0.563 | 0.85 | 0.917 | 1.299 | 1.324 | 13.552 | 13.778 | 16.647 | 14.733 | 14.488 | 14.1 | 16 | 15.6 | 16.5 | 16.5 | 18.2 | 12.951 | 15.7 | 18.2 | 22.5 | 22.2 | 14.1 | 10.5 | 13.7 | 12.4 | 9.9 | 9.7 | 7.8 | 6.1 | 6.2 | 5.7 | 7.5 | 8.3 | 5.6 | 4.2 | 4.2 | 6.4 | 5.2 | 4.2 | 3.8 | 3.4 | 3.5 | 0.7 |
Other Current Assets
| 198.175 | 195.074 | 243.995 | 222.546 | 176.41 | 190.477 | 228.54 | 213.892 | 192.627 | 194.773 | 249.314 | 230.851 | 188.11 | 210.634 | 257.864 | 323.935 | 201.864 | 118.661 | 123.262 | 135.176 | 91.647 | 107.65 | 127.448 | 138.2 | 75.694 | 52.403 | 70.191 | 44.916 | 25.116 | 30.7 | 32.556 | 24.237 | 13.705 | 25.947 | 29.536 | 1.195 | 1.556 | 1.516 | 1.172 | 1.303 | 1.339 | 1.376 | 1.638 | 1.743 | 2.006 | 1.898 | 2.095 | 1.747 | 1.329 | 0.263 | 0.285 | 0.338 | 0.227 | 0.229 | 0.257 | 0.255 | 0.266 | 0.228 | 0.213 | 0.274 | 0.143 | 0.444 | 0.222 | 0.217 | 0.19 | 0.213 | 0.298 | 0.285 | 0.211 | 0.316 | 0.278 | 0.299 | 0.274 | 0.335 | 0.405 | 0.293 | 0.266 | 0.315 | 0.298 | 0.528 | 0.959 | 0.432 | 0.451 | 0.64 | 0.415 | 1.004 | 0.578 | 1.089 | 0.41 | 1.088 | 0.979 | 1.367 | 1.355 | 1.139 | 1.245 | 1.561 | 1.803 | 2.319 | 2.3 | 2.2 | 2.3 | 10.5 | 18.3 | 18.1 | 5.066 | 16.8 | 16.7 | 15.9 | 23.149 | 38.8 | 42.4 | 42 | 55 | 59.2 | 61 | 15.3 | 17.4 | 17.4 | 18.3 | 15.6 | 18 | 21 | 16 | 17.6 | 21 | 23.8 | 0.3 | 0.2 | 0.7 | 0.1 | 0.1 |
Total Current Assets
| 226.889 | 232.346 | 282.44 | 267.22 | 224.423 | 228.853 | 264.958 | 243.276 | 210.656 | 215.392 | 268.262 | 249.832 | 204.514 | 234.687 | 286.376 | 358.231 | 220.431 | 154.011 | 149.514 | 184.443 | 124.483 | 143.067 | 162.537 | 159.915 | 114.977 | 119.285 | 110.599 | 86.578 | 67.248 | 74.66 | 44.327 | 45.599 | 21.209 | 32.926 | 35.195 | 7.808 | 6.626 | 7.201 | 6.588 | 7.088 | 7.016 | 7.069 | 7.602 | 9.66 | 8.967 | 8.438 | 7.272 | 7.249 | 7.561 | 3.539 | 3.151 | 3.1 | 7.414 | 3.304 | 2.749 | 2.651 | 2.594 | 2.019 | 3.31 | 4.835 | 11.067 | 12.457 | 13.911 | 15.451 | 16.671 | 17.886 | 19.681 | 21.237 | 36.313 | 37.269 | 19.004 | 21.428 | 17.194 | 15.669 | 17.043 | 18.296 | 18.085 | 20.798 | 24.507 | 22.583 | 22.325 | 22.252 | 27.148 | 28.431 | 34.992 | 23.86 | 20.332 | 24.996 | 26.703 | 30.661 | 28.103 | 34.572 | 38.475 | 50.234 | 62.32 | 72.762 | 86.514 | 82.749 | 55 | 60.4 | 68.3 | 69 | 78 | 80.3 | 85.686 | 81.5 | 79 | 84.4 | 93.9 | 81.2 | 81.3 | 80.7 | 92.1 | 92.8 | 92.5 | 45 | 42.4 | 40.6 | 40.4 | 39.1 | 39.7 | 41.9 | 31.5 | 32.4 | 37.3 | 39.1 | 39.5 | 39 | 8.8 | 10.5 | 4.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22.891 | 21.673 | 20.496 | 19.508 | 18.701 | 18.486 | 18.475 | 18.504 | 19.333 | 14.953 | 13.979 | 14.693 | 14.934 | 14.013 | 15.016 | 14.731 | 15.112 | 15.72 | 15.053 | 14.83 | 10.636 | 10.365 | 10.078 | 8.948 | 7.83 | 6.812 | 6.308 | 5.217 | 2.763 | 3.065 | 1.809 | 1.878 | 1.764 | 2.003 | 2.242 | 2.212 | 2.326 | 2.188 | 1.997 | 1.539 | 1.243 | 1.301 | 1.287 | 1.233 | 1.112 | 1.177 | 1.18 | 1.154 | 0.501 | 0.424 | 0.397 | 0.414 | 0.221 | 0.245 | 0.246 | 0.281 | 0.316 | 0.383 | 0.59 | 0.625 | 0.672 | 0.695 | 0.775 | 0.775 | 0.907 | 1.025 | 1.005 | 1.108 | 0.767 | 0.814 | 0.619 | 0.584 | 0.788 | 1.076 | 1.374 | 1.656 | 1.957 | 2.292 | 3.188 | 3.514 | 3.165 | 3.478 | 3.406 | 3.981 | 2.158 | 5.097 | 2.555 | 5.624 | 5.734 | 6.011 | 6.379 | 8.255 | 9.5 | 11.307 | 15.215 | 17.23 | 19.275 | 26.317 | 27 | 28.5 | 29.7 | 31 | 30.8 | 32.3 | 28.106 | 25.4 | 23.9 | 22.7 | 21.7 | 15.3 | 14.5 | 14.1 | 13.2 | 11.8 | 9.7 | 8.2 | 7.4 | 6.1 | 4.9 | 3.5 | 3.7 | 3 | 5 | 4.7 | 3.5 | 3.1 | 1.7 | 1.5 | 1.2 | 0.9 | 0.7 |
Goodwill
| 94.724 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.011 | 86.114 | 73.958 | 73.958 | 73.958 | 71.289 | 68.697 | 68.697 | 68.697 | 115.957 | 116.031 | 116.277 | 111.387 | 107.557 | 96.66 | 90.998 | 77.348 | 75.855 | 75.51 | 31.455 | 26.259 | 26.263 | 26.265 | 26.556 | 17.436 | 17.438 | 17.441 | 17.436 | 17.5 | 18.401 | 15.008 | 15.006 | 15.005 | 15.004 | 15.527 | 15.52 | 15.525 | 15.296 | 6.259 | 6.259 | 6.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.106 | 7.138 | 6.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 73.429 | 70.319 | 70.96 | 62.082 | 57.326 | 60.635 | 63.024 | 66.594 | 70.238 | 73.657 | 77.205 | 78.573 | 82.385 | 58.739 | 61.646 | 64.552 | 62.055 | 60.477 | 63.223 | 63.85 | 72.472 | 75.526 | 78.812 | 76.76 | 75.823 | 63.172 | 48.665 | 33.554 | 34.046 | 34.576 | 17.184 | 12.048 | 12.779 | 13.51 | 14.242 | 6.026 | 6.485 | 7.096 | 7.707 | 8.322 | 8.16 | 8.533 | 9.106 | 9.679 | 10.208 | 10.875 | 11.527 | 12.179 | 12.339 | 5.593 | 5.95 | 6.307 | 2.258 | 2.454 | 2.649 | 2.844 | 3.039 | 3.234 | 3.429 | 3.753 | 3.949 | 4.144 | 4.338 | 4.534 | 4.729 | 4.923 | 4.959 | 5.161 | 0 | 0 | 0 | 0 | 0.004 | 0.01 | 0.017 | 0.023 | 0.033 | 0.046 | 0.158 | 0.208 | 0.258 | 0.308 | 0.358 | 5.451 | 5.042 | 13.972 | 6.364 | 15.833 | 15.833 | 10.603 | 10.603 | 10.617 | 10.617 | 10.93 | 11.337 | 11.664 | 11.994 | 14.554 | 15.3 | 15.7 | 15.8 | 16.2 | 13.9 | 12.3 | 11.8 | 12 | 12.3 | 12.5 | 12.8 | 13 | 13.2 | 13.5 | 13.8 | 14.1 | 14.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 168.153 | 156.33 | 156.971 | 148.093 | 143.337 | 146.646 | 149.035 | 152.605 | 156.249 | 159.668 | 163.216 | 164.584 | 168.499 | 132.697 | 135.604 | 138.51 | 133.344 | 129.174 | 131.92 | 132.547 | 188.429 | 191.557 | 195.089 | 188.147 | 183.38 | 159.832 | 139.663 | 110.902 | 109.901 | 110.086 | 48.639 | 38.307 | 39.042 | 39.775 | 40.798 | 23.462 | 23.923 | 24.537 | 25.143 | 25.822 | 26.561 | 23.541 | 24.112 | 24.684 | 25.212 | 26.402 | 27.047 | 27.704 | 27.635 | 11.852 | 12.209 | 12.571 | 2.258 | 2.454 | 2.649 | 2.844 | 3.039 | 3.234 | 3.429 | 3.753 | 3.949 | 4.144 | 4.338 | 4.534 | 4.729 | 12.029 | 12.097 | 12.154 | 0 | 0 | 0 | 0 | 0.004 | 0.01 | 0.017 | 0.023 | 0.033 | 0.046 | 0.158 | 0.208 | 0.258 | 0.308 | 0.358 | 5.451 | 5.042 | 13.972 | 6.364 | 15.833 | 15.833 | 10.603 | 10.603 | 10.617 | 10.617 | 10.93 | 11.337 | 11.664 | 11.994 | 14.554 | 15.3 | 15.7 | 15.8 | 16.2 | 13.9 | 12.3 | 11.812 | 12 | 12.3 | 12.5 | 12.8 | 13 | 13.2 | 13.5 | 13.8 | 14.1 | 14.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | -7.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 7.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 10.176 | 9.769 | 9.431 | 9.047 | 8.036 | 7.033 | 6.376 | 5.523 | 4.886 | 4.59 | 4.406 | 4.136 | 4.129 | 4.225 | 4.107 | 3.951 | 3.839 | 3.693 | 3.651 | 3.224 | 11.878 | 11.984 | 12.397 | 4.09 | 3.453 | 2.272 | 15.234 | 0.614 | 2.425 | 0.677 | 0.322 | 0.039 | 0.042 | 0.1 | 0.474 | 0.729 | 0.766 | 0.803 | 0.42 | 0.019 | 0.024 | 0.029 | 0.033 | 0.038 | 0.043 | 0.048 | 0.053 | 0.041 | 0.029 | 0.018 | 0.006 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.115 | 0.129 | 0.212 | 0.003 | 0.003 | 0.003 | 0.003 | 0.015 | 0.015 | 0.027 | 0.027 | 0.07 | 0.169 | 0.168 | 0.267 | 0.266 | 0.265 | 5.212 | 5.057 | 4.957 | 11.782 | 4.382 | 3.952 | 3.738 | 7.811 | 10.451 | 10.748 | 4.043 | 4.525 | 5.212 | 5.75 | 12.065 | 12.5 | 11.5 | 10.3 | 9 | 7.6 | 5.7 | 3.685 | 3 | 3.2 | 2.1 | 2.7 | 3.3 | 2.6 | 1.7 | 1.6 | 1.9 | 1.8 | 2 | 1.9 | 1.1 | 1.1 | 0.7 | 0.7 | 0.6 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 201.22 | 187.772 | 186.898 | 176.648 | 170.074 | 172.165 | 173.886 | 176.632 | 180.468 | 179.211 | 181.601 | 183.413 | 187.562 | 150.935 | 154.727 | 157.192 | 152.295 | 148.587 | 150.624 | 150.601 | 210.943 | 213.906 | 217.564 | 201.185 | 194.663 | 168.916 | 161.205 | 116.733 | 115.089 | 113.828 | 50.77 | 40.224 | 40.848 | 41.878 | 43.514 | 26.403 | 27.015 | 27.528 | 27.56 | 27.38 | 27.828 | 24.871 | 25.432 | 25.955 | 26.367 | 27.627 | 28.28 | 28.899 | 28.165 | 12.294 | 12.612 | 12.985 | 2.479 | 2.759 | 2.955 | 3.185 | 3.415 | 3.617 | 4.019 | 4.378 | 4.621 | 4.839 | 5.113 | 5.309 | 5.637 | 13.054 | 13.217 | 13.391 | 0.979 | 0.817 | 0.622 | 0.587 | 0.795 | 1.101 | 1.406 | 1.706 | 2.017 | 2.408 | 3.515 | 3.89 | 3.69 | 4.052 | 4.029 | 14.644 | 12.257 | 24.026 | 20.701 | 25.839 | 25.519 | 20.352 | 24.793 | 29.323 | 30.865 | 26.28 | 31.077 | 34.106 | 37.019 | 52.936 | 54.8 | 55.7 | 55.8 | 56.2 | 52.3 | 50.3 | 43.603 | 40.4 | 39.4 | 37.3 | 37.2 | 31.6 | 30.3 | 29.3 | 28.6 | 27.8 | 25.8 | 10.2 | 9.3 | 7.2 | 6 | 4.2 | 4.4 | 3.6 | 5.2 | 5 | 3.6 | 3.2 | 1.8 | 1.5 | 1.2 | 0.9 | 0.7 |
Total Assets
| 428.109 | 420.118 | 469.338 | 443.868 | 394.497 | 401.018 | 438.844 | 419.908 | 391.124 | 394.603 | 449.863 | 433.245 | 392.076 | 385.622 | 441.103 | 515.423 | 372.726 | 302.598 | 300.138 | 335.044 | 335.426 | 356.973 | 380.101 | 361.1 | 309.64 | 288.201 | 271.804 | 203.311 | 182.337 | 188.488 | 95.097 | 85.823 | 62.057 | 74.804 | 78.709 | 34.211 | 33.641 | 34.729 | 34.148 | 34.468 | 34.844 | 31.94 | 33.034 | 35.615 | 35.334 | 36.065 | 35.552 | 36.148 | 35.726 | 15.833 | 15.763 | 16.085 | 9.893 | 6.063 | 5.704 | 5.836 | 6.009 | 5.636 | 7.329 | 9.213 | 15.688 | 17.296 | 19.024 | 20.76 | 22.308 | 30.94 | 32.898 | 34.628 | 37.292 | 38.086 | 19.626 | 22.015 | 17.989 | 16.77 | 18.449 | 20.002 | 20.102 | 23.206 | 28.022 | 26.473 | 26.015 | 26.304 | 31.177 | 43.075 | 47.249 | 47.886 | 41.033 | 50.835 | 52.222 | 51.013 | 52.896 | 63.895 | 69.34 | 76.514 | 93.397 | 106.868 | 123.533 | 135.685 | 109.8 | 116.1 | 124.1 | 125.2 | 130.3 | 130.6 | 129.289 | 121.9 | 118.4 | 121.7 | 131.1 | 112.8 | 111.6 | 110 | 120.7 | 120.6 | 118.3 | 55.2 | 51.7 | 47.8 | 46.4 | 43.3 | 44.1 | 45.5 | 36.7 | 37.4 | 40.9 | 42.3 | 41.3 | 40.5 | 10 | 11.4 | 4.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.317 | 1.24 | 1.61 | 2.57 | 1.696 | 1.365 | 1.744 | 2.194 | 1.322 | 0.862 | 1.619 | 0.565 | 1.299 | 1.272 | 0.75 | 1.288 | 1.009 | 2.128 | 0.755 | 1.736 | 3.943 | 5.821 | 5.694 | 2.945 | 4.025 | 2.913 | 2.743 | 1.912 | 1.581 | 1.892 | 2.276 | 1.576 | 2.542 | 2.418 | 1.936 | 2.67 | 2.092 | 2.124 | 2.181 | 1.533 | 1.697 | 1.405 | 1.85 | 1.669 | 1.71 | 2.108 | 2.562 | 2.713 | 2.208 | 1.497 | 1.234 | 1.097 | 0.686 | 0.551 | 0.466 | 0.56 | 0.831 | 0.695 | 0.795 | 1.601 | 6.294 | 3.562 | 3.779 | 4.054 | 3.778 | 3.821 | 3.975 | 4.058 | 10.97 | 12.854 | 1.39 | 4.752 | 3.631 | 2.092 | 2.317 | 3.17 | 1.856 | 2.166 | 2.768 | 1.753 | 1.502 | 1.268 | 1.987 | 1.745 | 3.178 | 2.888 | 2.14 | 3.776 | 3.734 | 6.428 | 8.286 | 9.052 | 9.594 | 8.972 | 10.809 | 12.982 | 14.957 | 13.371 | 14 | 14.5 | 18.4 | 15.8 | 17.9 | 20.7 | 22.6 | 18.2 | 14.9 | 18.1 | 25.699 | 8.4 | 8.2 | 8.9 | 11.9 | 8.4 | 5.2 | 6.4 | 6.5 | 5.1 | 3.8 | 3.3 | 4.1 | 3.8 | 3 | 2 | 3.4 | 2.6 | 1.4 | 1.8 | 2.1 | 2.6 | 1 |
Short Term Debt
| 3.2 | 3.092 | 1.533 | 3.007 | 3.215 | 9.607 | 8.76 | 5.966 | 6.436 | 4.711 | 4.533 | 3.458 | 5.348 | 6.665 | 15.871 | 14.143 | 14.352 | 19.101 | 5.922 | 4.146 | 9.848 | 9.457 | 7.756 | 7.169 | 4.502 | 7.357 | 10.195 | 8.895 | 8.724 | 8.094 | 2.971 | 5.455 | 5.099 | 4.901 | 4.696 | 1.499 | 0.938 | 0.844 | 0.75 | 0.75 | 0.75 | 0.996 | 0.992 | 4.308 | 1.965 | 1.45 | 3.45 | 3.757 | 1.551 | 0.664 | 0.6 | 0.849 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0.313 | 0.352 | 0.355 | 0.356 | 0.355 | 0.346 | 0.335 | 0.336 | 0.348 | 0.355 | 0.362 | 0.352 | 0.323 | 0.254 | 0.233 | 0.916 | 0.899 | 0.155 | 0.166 | 0.128 | 0 | 0 | 0 | 0.025 | 0.61 | 1.306 | 14.1 | 16.1 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3.029 | 3.03 | 3.547 | 6.853 | 3.392 | 3.293 | 4.182 | 8.461 | 4.173 | 2.038 | 1.626 | 3.75 | 1.501 | 1.279 | 1.605 | 5.838 | 3.585 | 3.766 | 3.526 | 5.5 | 12.362 | 11.686 | 11.357 | 11.849 | 12.11 | 12.229 | 12.152 | 13.078 | 12.065 | 11.029 | 9.265 | 9.252 | 8.905 | 9.341 | 10.523 | 10.803 | 10.125 | 10.409 | 10.265 | 10.641 | 9.455 | 9.365 | 10.042 | 10.059 | 10.315 | 9.612 | 10.289 | 9.684 | 9.673 | 4.697 | 4.86 | 4.792 | 2.522 | 2.216 | 2.046 | 1.955 | 1.866 | 1.663 | 1.587 | 0 | 1.897 | 1.807 | 1.901 | 1.874 | 1.844 | 1.469 | 1.311 | 1.392 | 1.076 | 0.9 | 0.842 | 0.765 | 0.683 | 0.615 | 0.588 | 0.568 | 0.517 | 0.468 | 0.421 | 0.487 | 0.525 | 0.531 | 0.538 | 0.434 | 0.281 | 5.73 | 0.342 | 7.243 | 7.047 | 7.348 | 9.011 | 8.875 | 8.802 | 8.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.793 | 0 | 0 | 0 | 11.345 | 0 | 0 | 0 | -10.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 204.915 | 201.321 | 251.71 | 228.91 | 184.486 | 201.005 | 236.081 | 218.562 | 193.546 | 193.33 | 244.652 | 225.053 | 179.01 | 210.635 | 260.81 | 328.754 | 201.008 | 118.503 | 124.828 | 152.599 | 94.701 | 110.814 | 130.237 | 126.509 | 76.496 | 54.762 | 71.841 | 45.667 | 26.144 | 32.407 | 33.5 | 25.109 | 15.404 | 27.113 | 31.278 | 1.428 | 1.778 | 1.228 | 1.354 | 1.478 | 1.445 | 1.286 | 1.044 | 1.461 | 1.425 | 1.416 | 1.197 | 0.784 | 0.803 | 0.884 | 0.711 | 0.677 | 0.471 | 0.413 | 0.384 | 0.456 | 0.539 | 0.508 | 0.821 | 3.162 | 1.718 | 0.984 | 0.948 | 0.882 | 0.96 | 1.147 | 1.327 | 1.364 | 1.412 | 2.564 | 1.667 | 1.566 | 1.454 | 1.385 | 1.329 | 1.723 | 1.799 | 1.951 | 1.803 | 1.283 | 1.303 | 1.9 | 1.752 | 2.367 | 2.344 | 1.859 | 2.822 | 3.519 | 3.244 | 4.089 | 4.497 | 6.016 | 6.288 | 4.645 | 17.13 | 20.104 | 20.64 | 20.921 | 18.2 | 18.2 | 19.5 | 23.9 | 26 | 23.6 | 9.79 | 24.4 | 25.3 | 26.6 | 17.326 | 10.4 | 10.2 | 9.2 | -1.7 | 10.4 | 9.3 | 5.9 | 5 | 4.4 | 5.3 | 4.9 | 5.1 | 4.8 | 2 | 1.7 | 1.4 | 1.4 | 1.6 | 1.1 | 1.2 | 2.3 | 0.4 |
Total Current Liabilities
| 212.461 | 208.683 | 258.4 | 241.34 | 192.789 | 215.27 | 250.767 | 235.183 | 205.477 | 200.941 | 252.43 | 232.826 | 187.158 | 219.851 | 279.036 | 350.023 | 219.954 | 143.498 | 135.031 | 166.589 | 120.854 | 137.778 | 155.044 | 148.472 | 97.133 | 77.261 | 96.931 | 69.552 | 48.514 | 53.422 | 48.012 | 41.392 | 31.95 | 43.773 | 48.433 | 16.4 | 14.933 | 14.605 | 14.55 | 14.402 | 13.347 | 13.052 | 13.928 | 17.497 | 15.415 | 14.586 | 17.498 | 16.938 | 14.235 | 7.742 | 7.405 | 7.415 | 4.179 | 3.18 | 2.896 | 2.971 | 3.236 | 2.866 | 3.203 | 4.763 | 9.909 | 6.353 | 6.628 | 6.81 | 6.582 | 6.437 | 6.613 | 6.814 | 13.458 | 16.318 | 3.899 | 7.365 | 6.081 | 4.444 | 4.589 | 5.817 | 4.527 | 4.931 | 5.327 | 3.859 | 3.732 | 4.054 | 4.639 | 4.898 | 6.126 | 10.731 | 5.537 | 15.454 | 16.946 | 18.02 | 21.96 | 24.071 | 24.684 | 22.193 | 27.939 | 33.111 | 36.207 | 35.598 | 46.3 | 48.8 | 40.1 | 39.7 | 43.9 | 44.3 | 44.183 | 42.6 | 40.2 | 44.7 | 54.4 | 18.8 | 18.4 | 18.1 | 20.9 | 18.8 | 14.5 | 12.3 | 11.5 | 9.5 | 9.1 | 8.2 | 9.2 | 8.6 | 5 | 3.7 | 4.8 | 4 | 3 | 3 | 3.4 | 5 | 1.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11.338 | 10.014 | 9.537 | 8.92 | 7.589 | 35.857 | 36.576 | 37.254 | 38.275 | 38.908 | 38.417 | 37.866 | 37.844 | 14.448 | 15.759 | 17.591 | 18.752 | 24.17 | 28.015 | 30.079 | 118.32 | 119.092 | 121.436 | 107.229 | 108.566 | 106.42 | 106.772 | 66.973 | 66.98 | 68.239 | 28.165 | 24.581 | 25.464 | 26.074 | 26.691 | 12.656 | 12.938 | 13.928 | 14.502 | 14.381 | 15.96 | 14.063 | 14.25 | 12.698 | 14.693 | 16.236 | 16.474 | 16.687 | 18.712 | 4.704 | 4.676 | 5.602 | 2.854 | 0.01 | 0.014 | 0.025 | 0 | 0 | 0 | 0.219 | 0.206 | 0 | 0 | 0 | 0.781 | 0.864 | 0.943 | 1.06 | 1.186 | 1.299 | 1.349 | 0 | 1.777 | 0 | 0.012 | 2.177 | 4.56 | 0 | 0 | 0 | 2.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.133 | 4.665 | 4.737 | 4.4 | 4.4 | 15.9 | 16.6 | 15 | 7.5 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Deferred Revenue Non-Current
| 2.276 | 3.224 | 0.96 | 0.016 | 0.666 | 1.334 | 0.728 | 0.788 | 0.252 | 2.369 | 0.023 | 0.036 | 0.051 | 0.066 | 0.086 | 0.111 | 0.161 | 0.214 | 0.254 | 0.322 | 0.47 | 0.777 | 0.782 | 0.876 | 0.998 | 1.036 | 1.074 | 1.125 | 1.45 | 1.408 | 0.611 | 0.769 | 0.844 | 1.545 | 0.939 | 0.947 | 0.769 | 0.833 | 0.339 | 0.475 | 0.535 | 0.593 | 0.669 | 0.759 | 0.633 | 0.72 | 0.014 | 0.199 | 0.014 | 0.17 | 0.166 | 0.169 | 0.15 | 0.145 | 0.103 | 0.116 | 0.096 | 0.116 | 0.125 | 0.12 | 0.119 | 0.072 | 0.053 | 0.027 | 0 | 0.029 | 0.029 | 0.033 | 0 | 0.023 | 0.007 | 0.009 | 0 | 0.014 | 0.012 | 0.01 | 0 | 0.004 | 0.006 | 0.008 | 0 | 0.041 | 0.056 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.116 | 1.983 | 1.751 | 1.728 | 1.614 | 1.589 | 1.43 | 1.503 | 1.758 | 1.669 | 1.617 | 1.595 | 1.446 | 1.246 | 0.985 | 0.888 | 0.362 | 0.407 | 0.344 | 0.336 | 1.965 | 2.187 | 1.782 | 1.566 | 2.198 | 2.369 | 0 | 1.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.294 | 1.984 | 1.852 | 0.967 | 0.704 | 2.612 | 2.395 | 2.374 | -0.037 | -0.049 | -0.189 | 0 | 0 | -0.183 | -0.17 | 5.694 | 0 | -0.029 | -0.029 | 4.357 | 0 | -0.023 | 0.876 | 4.15 | 0 | 1.087 | -0.012 | -0.01 | 0 | 0.594 | 1.015 | -0.101 | 0 | -0.398 | 0.158 | 0.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.765 | 0.683 | 1.015 | 0.209 | 0.177 | 0.154 | 0.132 | 0.114 | 0.8 | 1.176 | 2.486 | 2.682 | 3.638 | 0.592 | 0.586 | 1.157 | 3.401 | 0.223 | 0.073 | 0.139 | 0.168 | 0.222 | 0 | 0.439 | 0.953 | 1.029 | 2.354 | 1.887 | 1.009 | 0.161 | 0.157 | 0.835 | 0.315 | 0.363 | 0.407 | 0.49 | 0.579 | 0.631 | 0.684 | 0.739 | 0.739 | 0.446 | 0.448 | 0.444 | 0.424 | 0.447 | 0.439 | 0.164 | 0 | 0 | 0 | 0.835 | 0 | 0 | 0 | 0 | 0.037 | 0.049 | 0.363 | 0.21 | 0.25 | 0.459 | 0.545 | 0.662 | 0.025 | 0 | 0 | 0 | 0.028 | 0 | 0 | 1.64 | 0.011 | 1.958 | 2.06 | 0 | -2.276 | 2.382 | 2.503 | 2.669 | 0.014 | 2.511 | 2.673 | 1.523 | 1.869 | 1.798 | 1.629 | 2.661 | 2.998 | 2.528 | 2.487 | 2.79 | 3.034 | 3.286 | 3.541 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 5.6 | 5.6 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.6 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 16.495 | 15.904 | 13.263 | 10.873 | 10.046 | 38.934 | 38.866 | 39.659 | 41.085 | 44.122 | 42.543 | 42.179 | 42.979 | 16.352 | 17.416 | 19.747 | 22.676 | 25.014 | 28.686 | 30.876 | 120.923 | 122.278 | 124 | 110.11 | 112.715 | 110.854 | 110.2 | 69.985 | 69.439 | 69.808 | 28.933 | 26.185 | 26.623 | 27.982 | 28.037 | 14.093 | 14.286 | 15.392 | 15.525 | 15.595 | 17.234 | 15.102 | 15.367 | 13.901 | 15.75 | 17.403 | 16.927 | 17.05 | 18.726 | 4.874 | 4.842 | 6.606 | 3.004 | 0.155 | 0.117 | 0.141 | 0.133 | 0.165 | 0.488 | 0.549 | 0.575 | 0.531 | 0.598 | 0.689 | 0.806 | 0.893 | 0.972 | 1.093 | 1.214 | 1.322 | 1.356 | 1.649 | 1.788 | 1.972 | 2.084 | 2.187 | 2.284 | 2.386 | 2.509 | 2.677 | 2.783 | 2.552 | 2.729 | 1.605 | 1.869 | 1.798 | 1.629 | 2.661 | 2.998 | 2.528 | 2.487 | 2.79 | 3.034 | 3.286 | 3.541 | 4.133 | 4.665 | 4.737 | 4.4 | 4.4 | 16 | 16.6 | 20.6 | 13.1 | 3.848 | 18.2 | 14.9 | 18.1 | -0.1 | 8.4 | 8.2 | 0.1 | 31.4 | 8.4 | 5.2 | 6.4 | 6.5 | 0.1 | 0.1 | 0.2 | 0.4 | 0.6 | 3 | 0.1 | 3.4 | 2.6 | 0.1 | 1.9 | 2.2 | 2.7 | 0.1 |
Total Liabilities
| 228.956 | 224.587 | 271.663 | 252.213 | 202.835 | 254.204 | 289.633 | 274.842 | 246.562 | 245.063 | 294.973 | 275.005 | 230.137 | 236.203 | 296.452 | 369.77 | 242.63 | 168.512 | 163.717 | 197.465 | 241.777 | 260.056 | 279.044 | 258.582 | 209.848 | 188.115 | 207.131 | 139.537 | 117.953 | 123.23 | 76.945 | 67.577 | 58.573 | 71.755 | 76.47 | 30.493 | 29.219 | 29.997 | 30.075 | 29.997 | 30.581 | 28.154 | 29.295 | 31.398 | 31.165 | 31.989 | 34.425 | 33.988 | 32.961 | 12.616 | 12.247 | 14.021 | 7.183 | 3.335 | 3.013 | 3.112 | 3.369 | 3.031 | 3.691 | 5.312 | 10.484 | 6.884 | 7.226 | 7.499 | 7.388 | 7.33 | 7.585 | 7.907 | 14.672 | 17.64 | 5.255 | 9.014 | 7.869 | 6.416 | 6.673 | 8.004 | 6.811 | 7.317 | 7.836 | 6.536 | 6.515 | 6.606 | 7.368 | 6.503 | 7.995 | 12.529 | 7.166 | 18.115 | 19.944 | 20.548 | 24.447 | 26.861 | 27.718 | 25.479 | 31.48 | 37.244 | 40.872 | 40.335 | 50.7 | 53.2 | 56.1 | 56.3 | 64.5 | 57.4 | 48.031 | 42.6 | 40.2 | 44.7 | 54.3 | 18.8 | 18.4 | 18.2 | 20.9 | 18.8 | 14.5 | 12.3 | 11.5 | 9.6 | 9.2 | 8.4 | 9.6 | 9.2 | 5 | 3.8 | 4.8 | 4 | 3.1 | 3 | 3.4 | 5 | 1.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.265 | 0.259 | 0.258 | 0.254 | 0.252 | 0.211 | 0.21 | 0.206 | 0.205 | 0.205 | 0.205 | 0.204 | 0.204 | 0.195 | 0.194 | 0.193 | 0.163 | 0.162 | 0.161 | 0.161 | 0.16 | 0.159 | 0.158 | 0.157 | 0.156 | 0.154 | 0.13 | 0.129 | 0.128 | 0.128 | 0.09 | 0.089 | 0.069 | 0.069 | 0.067 | 0.067 | 0.067 | 0.067 | 0.064 | 0.064 | 0.064 | 0.063 | 0.063 | 0.063 | 0.063 | 0.063 | 0.056 | 0.056 | 0.339 | 0.337 | 0.336 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.325 | 0.325 | 0.325 | 0.274 | 0.274 | 0.274 | 0.272 | 0.271 | 0.271 | 0.271 | 0.269 | 0.269 | 0.267 | 0.266 | 0.266 | 0.266 | 0.265 | 0.263 | 0.263 | 0.261 | 0.259 | 0.258 | 0.258 | 0.257 | 0.254 | 0.253 | 0.25 | 0.249 | 0.249 | 0.249 | 0.248 | 0.248 | 0.249 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -304.022 | -300.121 | -295.761 | -290.44 | -286.858 | -284.652 | -280.887 | -281.226 | -280.17 | -275.637 | -269.777 | -266.76 | -262.459 | -267.788 | -271.552 | -269.954 | -264.112 | -259.353 | -255.409 | -253.642 | -294.86 | -291.504 | -286.537 | -283.643 | -285.372 | -281.788 | -278.02 | -277.597 | -276.052 | -274.771 | -272.934 | -271.875 | -272.006 | -272.321 | -272.457 | -270.903 | -270.108 | -269.534 | -269.629 | -269.146 | -269.238 | -269.399 | -269.414 | -268.884 | -268.782 | -268.891 | -268.322 | -267.222 | -266.59 | -265.362 | -265.037 | -264.19 | -263.545 | -263.574 | -263.601 | -263.541 | -263.607 | -263.607 | -262.592 | -262.453 | -260.947 | -255.678 | -254.292 | -252.753 | -251.214 | -242.481 | -240.908 | -239.424 | -238.506 | -240.66 | -246.707 | -248.005 | -250.754 | -250.491 | -249.06 | -248.581 | -247.199 | -244.304 | -240.013 | -240.243 | -240.631 | -240.433 | -236.017 | -222.514 | -219.991 | -224.048 | -225.771 | -227.086 | -228.011 | -230.549 | -233.031 | -224.478 | -221.908 | -214.046 | -209.464 | -203.157 | -189.368 | -165.838 | -201 | -197 | -191.7 | -190.3 | -190.5 | -182.4 | -175.455 | -176.9 | -177.8 | -178.1 | -178.2 | -28.7 | -28.4 | -29.2 | -24.5 | -22.1 | -20.2 | -20.3 | -22.1 | -23.5 | -23.9 | -25.7 | -25.8 | -24 | -21.4 | -19.4 | -16.9 | -14.6 | -14.7 | -15.4 | -15.9 | -16.1 | -13.7 |
Accumulated Other Comprehensive Income/Loss
| -0.01 | -1.35 | -1.359 | -1.115 | -2.696 | -2.495 | -2.002 | -2.483 | -2.901 | -1.658 | -1.162 | -0.099 | 0.317 | 0.396 | 0.465 | 0.604 | 0.613 | 0.602 | 0.04 | -0.025 | -1.444 | -0.926 | -0.639 | -0.906 | -0.809 | -0.497 | -0.06 | -0.063 | -0.058 | -0.052 | -0.029 | 0.005 | 0.064 | 0.038 | -0.043 | -0.078 | -0.094 | -0.121 | -0.08 | -0.086 | -0.108 | -0.122 | -0.112 | -0.104 | -0.094 | -0.06 | -0.064 | -0.102 | -0.103 | -0.102 | -0.1 | -0.128 | -0.095 | -0.021 | -0.017 | -0.03 | -0.036 | -0.058 | -0.027 | -0.08 | -0.101 | -0.149 | -0.136 | -0.195 | -0.037 | -0.037 | 0.045 | 0.045 | 0.02 | 0.014 | -7.408 | 0.014 | 0.012 | 0.012 | 0.024 | 0.02 | 0.016 | 0.017 | 0.018 | 0.019 | 0.009 | 0.011 | -0.098 | -0.643 | -0.66 | -0.704 | -0.625 | -0.376 | -0.445 | -0.067 | 0.086 | -0.071 | 1.676 | 3.135 | 9.457 | 10.876 | 10.069 | -0.612 | -0.4 | -0.6 | -0.6 | -29.3 | -41 | -38.7 | -0.037 | -36.2 | -34.4 | -34.4 | -32.8 | -10.2 | -10.2 | -10.2 | 0.4 | -6.8 | -6.8 | -2.9 | -2.9 | -3.9 | -3.9 | -2.5 | -2.5 | -2.5 | -1.7 | -1.7 | -1.7 | -1.7 | -0.8 | -0.8 | -0.8 | -0.8 | -0.5 |
Other Total Stockholders Equity
| 502.92 | 496.743 | 494.537 | 482.956 | 480.964 | 433.75 | 431.89 | 428.569 | 427.428 | 426.63 | 425.624 | 424.895 | 423.877 | 416.616 | 415.544 | 414.81 | 393.432 | 392.675 | 391.629 | 391.085 | 389.793 | 389.188 | 388.075 | 386.91 | 385.817 | 382.217 | 342.623 | 341.305 | 340.366 | 339.953 | 291.025 | 290.027 | 275.357 | 275.263 | 274.672 | 274.632 | 274.557 | 274.32 | 273.718 | 273.639 | 273.545 | 273.244 | 273.202 | 273.142 | 272.982 | 272.964 | 269.457 | 269.428 | 269.119 | 268.344 | 268.317 | 266.332 | 266.016 | 265.989 | 265.975 | 265.961 | 265.949 | 265.936 | 265.923 | 266.1 | 265.923 | 265.91 | 265.897 | 265.88 | 265.842 | 265.803 | 265.851 | 265.775 | 260.832 | 260.818 | 260.804 | 260.72 | 260.591 | 260.562 | 260.541 | 260.29 | 260.205 | 259.909 | 259.915 | 259.895 | 259.856 | 259.855 | 259.661 | 259.466 | 259.644 | 259.85 | 260.005 | 259.924 | 260.477 | 260.827 | 261.141 | 261.333 | 261.605 | 261.697 | 261.675 | 261.657 | 261.712 | 261.551 | 260.3 | 260.3 | 260.1 | 288.5 | 297.3 | 294.3 | 256.563 | 292.4 | 290.4 | 289.5 | 287.605 | 132.9 | 131.8 | 131.2 | 123.7 | 130.7 | 130.8 | 66.1 | 65.2 | 65.6 | 65 | 63.1 | 62.8 | 62.8 | 54.8 | 54.7 | 54.7 | 54.6 | 53.7 | 53.7 | 23.3 | 23.3 | 17.5 |
Total Shareholders Equity
| 199.153 | 195.531 | 197.675 | 191.655 | 191.662 | 146.814 | 149.211 | 145.066 | 144.562 | 149.54 | 154.89 | 158.24 | 161.939 | 149.419 | 144.651 | 145.653 | 130.096 | 134.086 | 136.421 | 137.579 | 93.649 | 96.917 | 101.057 | 102.518 | 99.792 | 100.086 | 64.673 | 63.774 | 64.384 | 65.258 | 18.152 | 18.246 | 3.484 | 3.049 | 2.239 | 3.718 | 4.422 | 4.732 | 4.073 | 4.471 | 4.263 | 3.786 | 3.739 | 4.217 | 4.169 | 4.076 | 1.127 | 2.16 | 2.765 | 3.217 | 3.516 | 2.064 | 2.71 | 2.728 | 2.691 | 2.724 | 2.64 | 2.605 | 3.638 | 3.901 | 5.204 | 10.412 | 11.798 | 13.261 | 14.92 | 23.61 | 25.313 | 26.721 | 22.62 | 20.446 | 14.371 | 13.001 | 10.12 | 10.354 | 11.776 | 11.998 | 13.291 | 15.889 | 20.186 | 19.937 | 19.5 | 19.698 | 23.809 | 36.572 | 39.254 | 35.357 | 33.867 | 32.72 | 32.278 | 30.465 | 28.449 | 37.034 | 41.622 | 51.035 | 61.917 | 69.624 | 82.661 | 95.35 | 59.1 | 62.9 | 68 | 68.9 | 65.8 | 73.2 | 81.258 | 79.3 | 78.2 | 77 | 76.8 | 94 | 93.2 | 91.8 | 99.8 | 101.8 | 103.8 | 42.9 | 40.2 | 38.2 | 37.2 | 34.9 | 34.5 | 36.3 | 31.7 | 33.6 | 36.1 | 38.3 | 38.2 | 37.5 | 6.6 | 6.4 | 3.3 |
Total Equity
| 199.153 | 195.531 | 197.675 | 191.655 | 191.662 | 146.814 | 149.211 | 145.066 | 144.562 | 149.54 | 154.89 | 158.24 | 161.939 | 149.419 | 144.651 | 145.653 | 130.096 | 134.086 | 136.421 | 137.579 | 93.649 | 96.917 | 101.057 | 102.518 | 99.792 | 100.086 | 64.673 | 63.774 | 64.384 | 65.258 | 18.152 | 18.246 | 3.484 | 3.049 | 2.239 | 3.718 | 4.422 | 4.732 | 4.073 | 4.471 | 4.263 | 3.786 | 3.739 | 4.217 | 4.169 | 4.076 | 1.127 | 2.16 | 2.765 | 3.217 | 3.516 | 2.064 | 2.71 | 2.728 | 2.691 | 2.724 | 2.64 | 2.605 | 3.638 | 3.901 | 5.204 | 10.412 | 11.798 | 13.261 | 14.92 | 23.61 | 25.313 | 26.721 | 22.62 | 20.446 | 14.371 | 13.001 | 10.12 | 10.354 | 11.776 | 11.998 | 13.291 | 15.889 | 20.186 | 19.937 | 19.5 | 19.698 | 23.809 | 36.572 | 39.254 | 35.357 | 33.867 | 32.72 | 32.278 | 30.465 | 28.449 | 37.034 | 41.622 | 51.035 | 61.917 | 69.624 | 82.661 | 95.35 | 59.1 | 62.9 | 68 | 68.9 | 65.8 | 73.2 | 81.258 | 79.3 | 78.2 | 77 | 76.8 | 94 | 93.2 | 91.8 | 99.8 | 101.8 | 103.8 | 42.9 | 40.2 | 38.2 | 37.2 | 34.9 | 34.5 | 36.3 | 31.7 | 33.6 | 36.1 | 38.3 | 38.2 | 37.5 | 6.6 | 6.4 | 3.3 |
Total Liabilities & Shareholders Equity
| 428.109 | 420.118 | 469.338 | 443.868 | 394.497 | 401.018 | 438.844 | 419.908 | 391.124 | 394.603 | 449.863 | 433.245 | 392.076 | 385.622 | 441.103 | 515.423 | 372.726 | 302.598 | 300.138 | 335.044 | 335.426 | 356.973 | 380.101 | 361.1 | 309.64 | 288.201 | 271.804 | 203.311 | 182.337 | 188.488 | 95.097 | 85.823 | 62.057 | 74.804 | 78.709 | 34.211 | 33.641 | 34.729 | 34.148 | 34.468 | 34.844 | 31.94 | 33.034 | 35.615 | 35.334 | 36.065 | 35.552 | 36.148 | 35.726 | 15.833 | 15.763 | 16.085 | 9.893 | 6.063 | 5.704 | 5.836 | 6.009 | 5.636 | 7.329 | 9.213 | 15.688 | 17.296 | 19.024 | 20.76 | 22.308 | 30.94 | 32.898 | 34.628 | 37.292 | 38.086 | 19.626 | 22.015 | 17.989 | 16.77 | 18.449 | 20.002 | 20.102 | 23.206 | 28.022 | 26.473 | 26.015 | 26.304 | 31.177 | 43.075 | 47.249 | 47.886 | 41.033 | 50.835 | 52.222 | 51.013 | 52.896 | 63.895 | 69.34 | 76.514 | 93.397 | 106.868 | 123.533 | 135.685 | 109.8 | 116.1 | 124.1 | 125.2 | 130.3 | 130.6 | 129.289 | 121.9 | 118.4 | 121.7 | 131.1 | 112.8 | 111.6 | 110 | 120.7 | 120.6 | 118.3 | 55.2 | 51.7 | 47.8 | 46.4 | 43.3 | 44.1 | 45.5 | 36.7 | 37.4 | 40.9 | 42.3 | 41.3 | 40.5 | 10 | 11.4 | 4.9 |